{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/192390","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"192390","name":"윈하이텍","market":"KOSDAQ","sector":"구조용 금속제품, 탱크 및 증기발생기 제조업","lastPrice":1864,"marketCap":22306946544,"sharesOutstanding":11967246,"asOf":"2026-09-26T15:09:35.483Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.31,"psr":0.3,"evEbitda":null,"ev":62964101870,"fcff":-8173622739,"fcffYield":-0.1298,"roe":-0.0894,"revenueGrowth":{"y1":-0.33,"y3":-0.1366,"y5":-0.0015},"operatingIncomeGrowth":{"y1":-1.3567,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.546Z"},"price":{"high52w":2570,"low52w":1414,"fromHigh":-0.2747,"returns":[{"label":"1개월","value":0.0264},{"label":"3개월","value":0.1679},{"label":"6개월","value":-0.0726},{"label":"1년","value":-0.2603},{"label":"3년","value":-0.4989},{"label":"5년","value":-0.6516}]},"dividends":[{"fiscalYear":2024,"dps":30,"yieldPct":0.74,"payoutPct":4.3},{"fiscalYear":2023,"dps":60,"yieldPct":1.41,"payoutPct":10},{"fiscalYear":2018,"dps":120,"yieldPct":2.8,"payoutPct":17.9},{"fiscalYear":2017,"dps":80,"yieldPct":1.9,"payoutPct":19.8}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":95230103361,"operatingIncome":9129454298,"netIncome":6402719763,"controllingNetIncome":null,"ebitda":10266538808,"fcff":-19017335638,"cfo":-17659405049,"capex":1709400459,"totalAssets":124942058164,"totalLiabilities":67703475022,"totalEquity":57238583142,"cash":5374536478,"totalDebt":41717393094},{"fiscalYear":2019,"statement":"연결","revenue":84575176061,"operatingIncome":-5308172364,"netIncome":-7755469218,"controllingNetIncome":-6628769966,"ebitda":null,"fcff":11535252893,"cfo":21258729959,"capex":11450216882,"totalAssets":112973265426,"totalLiabilities":60615357791,"totalEquity":52357907635,"cash":7774993635,"totalDebt":40807423166},{"fiscalYear":2020,"statement":"연결","revenue":75697119407,"operatingIncome":-8212461493,"netIncome":-1454732979,"controllingNetIncome":841812028,"ebitda":-690965670,"fcff":-3827833141,"cfo":-1171537127,"capex":3150196440,"totalAssets":96359408802,"totalLiabilities":45839318195,"totalEquity":50520090607,"cash":11647681196,"totalDebt":34081921895},{"fiscalYear":2021,"statement":"연결","revenue":94497839269,"operatingIncome":1908078664,"netIncome":-131642317,"controllingNetIncome":-131642317,"ebitda":5146573735,"fcff":-24748652479,"cfo":-24023878240,"capex":1106994944,"totalAssets":119199766708,"totalLiabilities":63160217633,"totalEquity":56039549075,"cash":7720910809,"totalDebt":45131473525},{"fiscalYear":2022,"statement":"연결","revenue":116775846633,"operatingIncome":9730008059,"netIncome":6291865220,"controllingNetIncome":6291865220,"ebitda":11389279744,"fcff":3886590867,"cfo":9364347538,"capex":6472729825,"totalAssets":145976606762,"totalLiabilities":83657688816,"totalEquity":62318917946,"cash":14967327663,"totalDebt":54429260447},{"fiscalYear":2023,"statement":"연결","revenue":153794945013,"operatingIncome":18361474569,"netIncome":6536889264,"controllingNetIncome":6536889264,"ebitda":23925331963,"fcff":16769727081,"cfo":17252903295,"capex":2848514702,"totalAssets":146429397837,"totalLiabilities":76698447998,"totalEquity":69730949839,"cash":22646479451,"totalDebt":51076712015},{"fiscalYear":2024,"statement":"연결","revenue":112165957180,"operatingIncome":11032093461,"netIncome":7773737996,"controllingNetIncome":7773737996,"ebitda":13400976879,"fcff":3726692317,"cfo":11096262754,"capex":9887535035,"totalAssets":141481800420,"totalLiabilities":64393116664,"totalEquity":77088683756,"cash":20177201814,"totalDebt":50325992963},{"fiscalYear":2025,"statement":"연결","revenue":75147762488,"operatingIncome":-3934799771,"netIncome":-6689547573,"controllingNetIncome":-6689547573,"ebitda":-1832245353,"fcff":-8173622739,"cfo":-1993010721,"capex":8373930416,"totalAssets":152864432326,"totalLiabilities":80370871324,"totalEquity":72493561002,"cash":23939843420,"totalDebt":64596998746}],"quarterly":[{"stockCode":"192390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":20611966940,"operatingIncome":-1331641933,"netIncome":-1719800891,"prevYearRevenue":25901372214,"prevYearOperatingIncome":3363467702,"prevYearNetIncome":2340893642,"source":"11014","updatedAt":"2026-08-26T22:34:32.201Z"},{"stockCode":"192390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13207058598,"operatingIncome":-1348401582,"netIncome":-1750571996,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:32.204Z"},{"stockCode":"192390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":14299083474,"operatingIncome":-3095222973,"netIncome":-3781299664,"prevYearRevenue":19349893001,"prevYearOperatingIncome":-424540988,"prevYearNetIncome":-1039609591,"source":"11013","updatedAt":"2026-08-26T22:34:31.702Z"},{"stockCode":"192390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":17434846455,"operatingIncome":-2471140300,"netIncome":-2150071329,"prevYearRevenue":21978843949,"prevYearOperatingIncome":-830215268,"prevYearNetIncome":-2179565095,"source":"11012","updatedAt":"2026-08-26T22:34:31.962Z"}]}